Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Brazoria at 4012 County Road 461a, Brazoria, TX, 77422 uses $60,167 cash to close to unlock $1,844/yr annual cash flow and $154/mo monthly cash flow. Total monthly income runs $1,444/mo, and a $888/mo payment keeps the spread at $154/mo. Purchase price stands at $181,499, and rental yield measures 9.55% with $1,444/mo rent. Return on cash invested shows 22.97% in year one, and 5% annual appreciation builds toward $50,145 over five years. Five-year ROI reaches 120.52% and total cumulative return in cash records $72,511. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,444/mo property income covering a $888/mo payment rather than investor’s personal income.
Single Family
Built in 1983
1.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
Date | Event | Price |
|---|---|---|
| 2025-04-21 | Listed for sale | $181,499 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $165.07 | 30.74% | $118,645 | 10.00% |
| 2023-04-21 | $126.26 | -53.75% | $107,859 | 10.00% |
| 2022-04-21 | $273.01 | 8.97% | $98,054 | 10.00% |
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #73939281
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
